Terraced
S6
2 beds
1 bath
Oxford Street, Crookesmoor S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,829
↗ 21%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,680 | £7,795 | £7,990 | £8,190 | £8,436 | £40,091 |
| Total Expenses | £6,029 | £6,052 | £6,082 | £6,113 | £6,148 | £30,425 |
| Profit Before Tax | £1,651 | £1,743 | £1,908 | £2,077 | £2,287 | £9,666 |
| Profit After Tax | £1,337 | £1,412 | £1,545 | £1,682 | £1,853 | £7,829 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,537 | £5,759 | £8,615 | £9,819 | £10,478 | £40,209 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change